Flat
SM3
1 bed
1 bath
London Road, Cheam, Sutton SM3
London, England · SM3
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£12,923
↗ 14%After 5 Years
Change In Property Value
£39,531
↗ 14%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,660 | £15,895 | £16,133 | £16,537 | £16,950 | £81,175 |
| Total Expenses | £12,897 | £12,970 | £13,035 | £13,117 | £13,201 | £65,221 |
| Profit Before Tax | £2,763 | £2,925 | £3,098 | £3,419 | £3,749 | £15,954 |
| Profit After Tax | £2,238 | £2,369 | £2,510 | £2,770 | £3,037 | £12,923 |
| Change In Property Value | £3 | £5,800 | £10,353 | £13,777 | £9,598 | £39,531 |
| Net Return | £2,241 | £8,169 | £12,863 | £16,547 | £12,635 | £52,454 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change